Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.55% first-year return on $96,015 initial cash invested.
-6.55%
Cash On Cash
4.67%
Cap Rate
0.79
DSCR
$3,649
Rent
-$524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,015
Downpayment
20%
$74,300
Closing costs
1%
$3,715
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,649
Total Expenses
$4,173
Mortgage P&I
50%
$1,823
Property Taxes
12%
$449
Home Insurance
4%
$135
HOA
0%
$15
Property Management
15%
$547
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$912